WesBanco Announces Second Quarter 2016 Net Income

July 19, 2016 4:10 PM UTC

WHEELING, W. Va., July 19, 2016 /PRNewswire/ -- Todd F. Clossin, President and Chief Executive Officer of WesBanco, Inc. (NASDAQ: WSBC), a Wheeling, West Virginia based multi-state bank holding company, today announced net income and related earnings per share for the three and six months ended June 30, 2016.  Net income for the six month period ended June 30, 2016 was $45.0 million or $1.17 per diluted share compared to $35.5 million or $0.97 per diluted share for the first six months of 2015.  Net income for the three months ended June 30, 2016 was $22.1 million, while diluted earnings per share were $0.58, compared to $21.6 million or $0.56 per diluted share for the second quarter of 2015.  For the six months ended June 30, 2016, net income excluding after-tax merger-related expenses (non-GAAP measure), increased 6.7% to $45.4 million compared to $42.6 million for 2015, while diluted earnings per share, excluding after-tax merger-related expenses (non-GAAP measure), totaled $1.18, compared to $1.17 per share for 2015.

 

For the Three Months Ended June 30, 

For the Six Months Ended June 30,

2016

2015

2016

2015

(unaudited, dollars in thousands, except per share amounts)

Net Income

Diluted Earnings Per Share

Net Income

Diluted Earnings Per Share

Net Income

Diluted Earnings Per Share

Net Income

Diluted Earnings Per Share

Net income (Non-GAAP)(1)

$      22,560

$       0.59

$      22,358

$       0.58

$      45,433

$       1.18

$      42,563

$       1.17

Less: After tax merger-related expenses

(451)

(0.01)

(725)

(0.02)

(451)

(0.01)

(7,051)

(0.20)

Net income (GAAP)

$      22,109

$       0.58

$      21,633

$       0.56

$      44,982

$       1.17

$      35,512

$       0.97

(1)Non-GAAP net income excludes after-tax merger related expenses.  Non-GAAP measures are defined on page 12 under "Non-GAAP Financial Measures."

 

WesBanco's results include ESB Financial Corporation's ("ESB") results from February 10, 2015, the date of consummation of the merger.  ESB was a Pennsylvania thrift holding company with approximately $2.0 billion in assets and 23 offices in southwestern Pennsylvania.

On May 3 of this year, WesBanco and Your Community Bankshares, Inc. ("YCB"), a bank holding company headquartered in New Albany, Indiana with approximately $1.6 billion in assets and 33 branches, jointly announced that a definitive Agreement and Plan of Merger was executed providing for the merger of YCB with and into WesBanco.  The transaction is valued at approximately $221.0 million and is expected to close in the third or fourth quarter of 2016.

"We are pleased with WesBanco's performance during the second quarter of 2016 as we continue to focus on credit quality and expense management while generating long-term growth," said Mr. Clossin.  "While we currently anticipate a lower for longer interest rate environment, resulting in fewer rate increases in the near-term horizon, we are making steady progress on our previously-stated business mix and balance sheet mix strategies.  Year-over-year total loan growth remains in the mid-single digit range, despite quarterly fluctuations in the construction portfolio due to prepayments.  In addition, our commercial and industrial loan portfolio continues to grow at a double digit pace of 11%.  As a percentage of total loans, C&I loans are approaching 16%, as compared to approximately 14% three years ago."

Mr. Clossin added, "We remain on track to close on our recently announced merger with Your Community Bankshares.  As I mentioned previously, we are excited about this quality franchise as it meshes nicely with our strategic growth plans.  Southern Indiana and Kentucky are high-growth markets with excellent demographics that attractively enhance our current market footprint."

Financial Condition

Portfolio loans increased $236.2 million or 4.8% over the last twelve months through $821.9 million in loan originations in the first half of 2016, with total business loan originations up approximately 13%.  Loan growth occurred in commercial real estate, commercial and industrial and home equity lending categories. Loan growth was driven by increased business opportunities, additional commercial personnel in our core urban markets, focused sales and referral calling programs and continued improvement in loan origination processes.  

Total deposits, excluding certificates of deposit ("CDs"), increased $17.3 million or 0.4% during the last twelve months with a 4.2% increase in non-interest bearing demand deposits to $1.3 billion.  Certificates of deposit declined $202.6 million, excluding CD runoff from former ESB retail customers of $145.6 million.  The non-ESB runoff was from lower rate offerings for single service maturing CDs, $86.7 million from lower Certificate of Deposit Account Registry Service ("CDARS@") balances, and customer preferences for other deposit types, as we continue to re-mix our deposits to emphasize multiple relationship customers.  FHLB borrowings, which increased $275.6 million or 35.3% over the last twelve months, reflects our stated balance sheet re-mix strategy which included increasing our balance sheet asset sensitivity late last year in anticipation of rising rates, while providing additional funding. Total assets at June 30, 2016 increased minimally year-over-year as management focused on maintaining the current size of the balance sheet in order to delay the financial impact of crossing $10 billion in assets through acquisitions.

WesBanco continues to maintain strong regulatory capital ratios after the ESB acquisition and implementation of the new BASEL III capital standards.  At June 30, 2016, Tier I leverage was 9.71%, Tier I Risk-Based capital was 13.62%, Total Risk-Based capital was 14.40% and the Common Equity Tier 1 capital ratio ("CET 1"), was 11.88%.  Both consolidated and bank-level regulatory capital ratios are well above the applicable "well-capitalized" standards promulgated by bank regulators, as well as the 2015-implemented BASEL III capital standards.  Total tangible equity to tangible assets (non-GAAP measure) was 8.56% at June 30, 2016, increasing from 7.68% at June 30, 2015, and 7.95% at December 31, 2015.  Strong earnings and increased total capital have enabled WesBanco to increase the quarterly dividend rate, currently at $0.24 per share, nine times over the last six years, cumulatively representing a 71% increase.  The most recent increase was $0.01 per share per quarter in the first quarter of 2016.

Credit Quality

The provision for credit losses decreased to $1.8 million in the second quarter of 2016, compared to $2.7 million in the second quarter of 2015, due to improved credit metrics.  Year-to-date, the provision increased slightly to $4.1 million from $4.0 million in the same period of 2015 primarily due to loan growth.  Net charge-offs as a percentage of average portfolio loans of 0.08% in the second quarter of 2016 decreased from 0.25% in the second quarter of 2015 and from 0.12% in the first quarter of 2016.

Non-performing loans (including TDRs), criticized and classified loans and past due loans all improved as a percentage of total portfolio loans from the second quarter of 2015. Total non-performing loans were 0.80% of total loans at June 30, 2016, decreasing from 1.24% of total loans in the second quarter of 2015. Criticized and classified loans were 1.53% of total loans, improving from 1.68% at the end of the 2015 second quarter. Past due loans at June 30, 2016 were 0.24% of total loans, improving from 0.26% at June 30, 2015.

The allowance for loan losses represented 0.84% of total portfolio loans at June 30, 2016 compared to 0.82% as of December 31, 2015.  If the acquired ESB loans (recorded at fair value at the date of acquisition of $701.0 million) were excluded from the ratio, the allowance would approximate 0.97% of the adjusted loan total at June 30, 2016 compared to 1.09% prior to the ESB acquisition.

Net Interest Income

Net interest income decreased $1.0 million or 1.7% in the second quarter of 2016 compared to the same quarter of 2015 due to a 14 basis point decrease in the net interest margin, partially offset by a 5.2% increase in average loan balances resulting in a 3.2% increase in average earning assets.  For the first six months, net interest income increased $3.9 million or 3.3%, partially from the acquisition in February of last year and from average organic loan growth of approximately 5.7%, reduced by a 20 basis point decline in the net interest margin.

The net interest margin decreased to 3.30% in the second quarter, compared to 3.44% in same quarter of 2015 and up one basis point from the first quarter's 3.29%. The decrease in the net interest margin year-over-year is primarily due to a decrease of 17 basis points for total loans due to repricing of existing loans at lower spreads and competitive pricing on new loans.  The lower spreads were due to the continued low interest rate environment and a flatter yield curve. Mitigating this reduction is the aforementioned loan growth, which over time improves asset yields as average loan rates are higher than securities rates. Funding costs increased 12 basis points in the second quarter compared to the same quarter in 2015, primarily due to an increase in the percentage of total FHLB borrowings to 17.2% of interest bearing liabilities from 8.3% in 2015, as well as an increase in the average rate on these borrowings year-over-year. Average deposits in the second quarter decreased by 5.3%, primarily due to the runoff of CDs.  Overall, for the last few quarters, the net interest margin has been relatively stable, ranging from 3.29% to 3.32% and the re-mix in average earning assets has continued as securities as a percentage of total assets has been reduced from 29.2% to 26.8% from June 30, 2015 to June 30, 2016, while loans have increased as a percentage of total assets to 61.6% and by an overall $236 million.  Year-to-date, the decline in the margin of 20 basis points resulted from the same factors affecting the second quarter, combined with  post-ESB mix shifts which increased the percentage of earning assets invested in securities.  Loan growth since then has assisted in maintaining the net interest margin at its present level despite lower loan yields and overall spread compression, particularly over the last few months.

Non-Interest Income

For the second quarter of 2016, non-interest income increased $1.5 million or 8.4% compared to the 2015 second quarter.  Electronic banking fees increased $0.2 million or 7.0% from increases in transaction volumes.  Net gains on sales of mortgage loans increased $0.3 million from a 39.3% production increase in mortgage originations, partially offset by a reduced percentage being sold into the secondary market.  Trust fees decreased $0.4 million or 8.0% compared to the second quarter of last year from reduced total assets under management, lower estate fees and market declines.  Net securities gains increased $0.6 million in the second quarter of 2016 compared to the second quarter of 2015, primarily due to realized gains resulting from the sale of mortgage-backed securities in the 2016 quarter.  Other income increased $1.0 million in the second quarter due to $0.8 million of commercial customer loan swap fee income. For the six months ended June 30, 2016, non-interest income increased $2.7 million or 7.5%, reflecting similar trends as in the second quarter, while bank-owned life insurance decreased $0.3 million primarily due to death benefits received in the first quarter of 2015, and securities gains increased $1.7 million due to sales in both 2016 quarters.

Non-Interest Expense

The following comments on non-interest expense excludes merger-related expenses in both years, as noted in the attached income statements.  Non-interest expense in the second quarter of 2016 grew $1.2 million or 2.6%, compared to the same quarter in 2015.  For the first six months, non-interest expense increased $2.8 million or 3.2%.  With net revenue growth of 4.3% in the first half of 2016, this positive operating leverage helped to improve the efficiency ratio in 2016 to 56.3% from 57.1% in the first half of 2015.  For the second quarter, salaries and wages increased $0.4 million or 2.2% due to routine annual adjustments to compensation and increased stock compensation expense, partially offset by a 1.0% decrease in full-time equivalent employees. Employee benefits expense increased $0.5 million, primarily from increased health insurance costs. Equipment costs increased $0.4 million related to continuous improvements in computer system and software infrastructure, and origination and customer support systems. The increase in non-interest expense for the first six months of 2016 reflects similar trends as in the second quarter.

Financial Results Conference Call

WesBanco will also host a conference call to discuss the Company's financial results for the second quarter of 2016 at 1 p.m. ET on Wednesday, July 20, 2016.  Interested parties can access the live webcast of the conference call through the Investor Relations section of the Company's website, www.wesbanco.com.  Participants can also listen to the conference call by dialing 866-652-5200, 855-669-9657 for Canadian callers, or 412-317-6060 for international callers, and asking to be joined into the WesBanco call. Please log in or dial in at least 10 minutes prior to the start time to ensure a connection.

A replay of the conference call will be available by dialing 877-344-7529, 855-669-9658 for Canadian callers, or 412-317-0088 for international callers, and providing the access code of 10088995. The replay will begin as soon as the final transcript is available, and end at 12 a.m. ET on August 3. An archive of the webcast will be available for one year on the Investor Relations section of the Company's website (www.wesbanco.com).

Founded in 1870, WesBanco, Inc. (www.wesbanco.com) is a multi-state, bank holding company with total assets of approximately $8.4 billion (as of June 30, 2016). WesBanco is a diversified and well-balanced financial services institution, with a community bank at its core, built upon a strong legacy of credit and risk management. WesBanco has meaningful market share across its key geographies maintained by its commitment to dedicated customer service and solid fee-based businesses. It also provides wealth management services through a century-old trust and wealth management business, with more than $3 billion of assets under management, and serves as registered investment advisor to a proprietary mutual fund family, the WesMark Funds.  WesBanco's banking subsidiary, WesBanco Bank, Inc., operates 141 financial centers in the states of Ohio, Pennsylvania, and West Virginia. In addition, WesBanco operates an insurance agency, WesBanco Insurance Services, Inc., and a full service broker/dealer, WesBanco Securities, Inc.

Forward-looking Statements:Forward-looking statements in this report relating to WesBanco's plans, strategies, objectives, expectations, intentions and adequacy of resources, are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. The information contained in this report should be read in conjunction with WesBanco's Form 10-K for the year ended December 31, 2015 and documents subsequently filed by WesBanco with the Securities and Exchange Commission ("SEC"), including WesBanco's Form 10-Q for the quarter ended March 31, 2016, which are available at the SEC's website, www.sec.gov or at WesBanco's website, www.wesbanco.com.  Investors are cautioned that forward-looking statements, which are not historical fact, involve risks and uncertainties, including those detailed in WesBanco's most recent Annual Report on Form 10-K filed with the SEC under "Risk Factors" in Part I, Item 1A. Such statements are subject to important factors that could cause actual results to differ materially from those contemplated by such statements, including, without limitation, that the businesses of WesBanco and YCB may not be integrated successfully or such integration may take longer to accomplish than expected; the expected cost savings and any revenue synergies from the proposed merger of WesBanco and YCB may not be fully realized within the expected timeframes; disruption from the proposed merger of WesBanco and YCB may make it more difficult to maintain relationships with clients, associates, or suppliers; the required governmental approvals of the proposed merger may not be obtained on the expected terms and schedule; YCB's shareholders may not approve the proposed merger; the effects of changing regional and national economic conditions; changes in interest rates, spreads on earning assets and interest-bearing liabilities, and associated interest rate sensitivity; sources of liquidity available to WesBanco and its related subsidiary operations; potential future credit losses and the credit risk of commercial, real estate, and consumer loan customers and their borrowing activities; actions of the Federal Reserve Board, the Federal Deposit Insurance Corporation, the SEC, the Financial Institution Regulatory Authority, the Municipal Securities Rulemaking Board, the Securities Investors Protection Corporation, and other regulatory bodies; potential legislative and federal and state regulatory actions and reform, including, without limitation, the impact of the implementation of the Dodd-Frank Act; adverse decisions of federal and state courts; fraud, scams and schemes of third parties; internet hacking; competitive conditions in the financial services industry; rapidly changing technology affecting financial services; marketability of debt instruments and corresponding impact on fair value adjustments; and/or other external developments materially impacting WesBanco's operational and financial performance.  WesBanco does not assume any duty to update forward-looking statements.

Additional Information About the Merger and Where to Find ItIn connection with the proposed merger with YCB, WesBanco filed with the SEC a Registration Statement on Form S-4, which was declared effective on July 18, 2016, that includes a Proxy Statement of YCB and a Prospectus of WesBanco, as well as other relevant documents concerning the proposed transaction. SHAREHOLDERS OF YCB AND OTHER INTERESTED PARTIES ARE URGED TO READ THE REGISTRATION STATEMENT AND THE PROXY STATEMENT/PROSPECTUS REGARDING THE MERGER AND ANY OTHER RELEVANT DOCUMENTS FILED WITH THE SEC, AS WELL AS ANY AMENDMENTS OR SUPPLEMENTS TO THOSE DOCUMENTS, BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION. The Proxy Statement/Prospectus will be mailed to shareholders of YCB on or about July 20, 2016.  The YCB shareholder meeting is scheduled for August 19, 2016. In addition, the Registration Statement on Form S-4, which includes the Proxy Statements/Prospectus, and other related documents filed by WesBanco or YCB with the SEC may be obtained for free at the SEC's website at http://www.sec.gov, on the NASDAQ website at http://www.nasdaq.com and from either WesBanco's or YCB's website at http://www.wesbanco.com or http://www.yourcommunitybank.com, respectively.

Participants in the SolicitationWesBanco and YCB and their respective executive officers and directors may be deemed to be participants in the solicitation of proxies from the shareholders of YCB in connection with the proposed merger. Information about the directors and executive officers of WesBanco is set forth in the proxy statement for WesBanco's 2016 annual meeting of shareholders, as filed with the SEC on March 11, 2016. Information about the directors and executive officers of YCB is set forth in the proxy statement for YCB's 2016 annual meeting of shareholders, as filed with the SEC on April 7, 2016. Information about any other persons who may, under the rules of the SEC, be considered participants in the solicitation of YCB shareholders in connection with the proposed merger are included in the Proxy Statement/Prospectus. You can obtain free copies of these documents from the SEC, WesBanco or YCB using the website information above. This communication does not constitute an offer to sell or the solicitation of an offer to buy any securities, nor shall there be any sale of securities in any jurisdiction in which such offer, solicitation, or sale would be unlawful prior to registration or qualification under the securities laws of any such jurisdiction.

YCB SHAREHOLDERS ARE URGED TO READ THE PROXY STATEMENT/PROSPECTUS CAREFULLY BEFORE MAKING ANY VOTING OR INVESTMENT DECISIONS WITH RESPECT TO THE PROPOSED MERGER.

 

WESBANCO, INC.

Consolidated Selected Financial Highlights

(unaudited, dollars in thousands, except shares and per share amounts)

For the Three Months Ended

For the Six Months Ended

STATEMENT OF INCOME

June 30,

June 30,

Interest and dividend income

2016

2015

% Change

2016

2015

% Change

Loans, including fees

$             52,697

$           52,316

0.7

$       105,035

$         100,036

5.0

Interest and dividends on securities:

Taxable 

9,775

10,043

(2.7)

19,993

18,542

7.8

Tax-exempt

4,540

4,052

12.0

9,061

7,585

19.5

Total interest and dividends on securities

14,315

14,095

1.6

29,054

26,127

11.2

Other interest income 

573

318

80.2

1,097

954

15.0

          Total interest and dividend income

67,585

66,729

1.3

135,186

127,117

6.3

Interest expense

Interest bearing demand deposits

643

485

32.6

1,150

907

26.8

Money market deposits

450

490

(8.2)

906

945

(4.1)

Savings deposits

165

163

1.2

330

311

6.1

Certificates of deposit

2,583

2,869

(10.0)

5,242

5,741

(8.7)

Total interest expense on deposits

3,841

4,007

(4.1)

7,628

7,904

(3.5)

Federal Home Loan Bank borrowings

3,031

949

219.4

6,099

1,507

304.7

Other short-term borrowings

99

92

7.6

181

165

9.7

Junior subordinated debt owed to unconsolidated subsidiary trusts

840

888

(5.4)

1,663

1,784

(6.8)

Total interest expense

7,811

5,936

31.6

15,571

11,360

37.1

Net interest income 

59,774

60,793

(1.7)

119,615

115,757

3.3

Provision for credit losses

1,811

2,681

(32.5)

4,135

3,970

4.2

Net interest income after provision for credit losses

57,963

58,112

(0.3)

115,480

111,787

3.3

Non-interest income

Trust fees

5,036

5,476

(8.0)

10,747

11,529

(6.8)

Service charges on deposits

4,176

4,249

(1.7)

8,128

7,918

2.7

Electronic banking fees

3,742

3,496

7.0

7,345

6,821

7.7

Net securities brokerage revenue

1,750

1,842

(5.0)

3,646

3,901

(6.5)

Bank-owned life insurance

942

989

(4.8)

1,915

2,244

(14.7)

Net gains on sales of mortgage loans

683

407

67.8

1,231

679

81.3

Net securities gains

585

-

100.0

1,696

22

7,609.1

Net gain on other real estate owned and other assets

214

152

40.8

196

185

5.9

Other income

2,463

1,461

68.6

4,080

2,955

38.1

Total non-interest income

19,591

18,072

8.4

38,984

36,254

7.5

Non-interest expense

Salaries and wages

19,731

19,300

2.2

38,911

37,636

3.4

Employee benefits

7,332

6,807

7.7

14,409

14,123

2.0

Net occupancy

3,220

3,243

(0.7)

6,811

6,765

0.7

Equipment 

3,402

3,017

12.8

6,830

5,958

14.6

Marketing

1,608

1,715

(6.2)

2,581

2,707

(4.7)

FDIC insurance 

1,099

1,040

5.7

2,264

1,950

16.1

Amortization of intangible assets

697

944

(26.2)

1,427

1,510

(5.5)

Restructuring and merger-related expense

694

1,115

(37.8)

694

10,848

(93.6)

Other operating expenses  

9,577

9,408

1.8

18,776

18,550

1.2

Total non-interest expense

47,360

46,589

1.7

92,703

100,047

(7.3)

Income before provision for income taxes

30,194

29,595

2.0

61,761

47,994

28.7

Provision for income taxes 

8,085

7,962

1.5

16,779

12,482

34.4

Net Income

$             22,109

$           21,633

2.2

$         44,982

$           35,512

26.7

Taxable equivalent net interest income

$            62,219

$         62,975

(1.2)

$      124,494

$      119,841

3.9

Per common share data

Net income per common share - basic

$                 0.58

$               0.56

3.6

$              1.17

$               0.97

20.6

Net income per common share - diluted

0.58

0.56

3.6

1.17

0.97

20.6

Dividends declared

0.24

0.23

4.3

0.48

0.46

4.3

Book value (period end)

30.31

28.42

6.7

Tangible book value (period end) (1)

17.64

15.72

12.2

Average common shares outstanding - basic

38,373,610

38,472,229

(0.3)

38,380,296

36,443,951

5.3

Average common shares outstanding - diluted

38,410,393

38,531,700

(0.3)

38,414,922

36,504,671

5.2

Period end common shares outstanding

38,411,343

38,519,170

(0.3)

38,411,343

38,519,170

(0.3)

(1) See non-GAAP financial measures for additional information relating to the calculation of this item.

 

WESBANCO, INC.

Consolidated Selected Financial Highlights

(unaudited, dollars in thousands)

Selected ratios

For the Six Months Ended

June 30,

2016

2015

% Change

Return on average assets

1.06

%

0.92

%

15.22

%

Return on average equity

7.88

7.15

10.21

Return on average tangible equity (1)

13.97

12.14

15.07

Yield on earning assets (2) 

3.71

3.82

(2.88)

Cost of interest bearing liabilities

0.52

0.42

23.81

Net interest spread (2)

3.19

3.40

(6.18)

Net interest margin (2)

3.29

3.49

(5.73)

Efficiency (1) (2)

56.28

57.14

(1.51)

Average loans to average deposits

84.10

77.53

8.47

Annualized net loan charge-offs/average loans

0.10

0.21

(52.38)

Effective income tax rate 

27.17

26.01

4.46

For the Quarter Ended

June 30,

Mar. 31,

Dec. 31,

Sept. 30,

June 30,

2016

2016

2015

2015

2015

Return on average assets

1.05

%

1.08

%

1.07

%

1.05

%

1.05

%

Return on average equity

7.69

8.07

8.11

7.96

7.89

Return on average tangible equity (1)

13.55

14.40

14.68

14.58

13.67

Yield on earning assets (2) 

3.71

3.70

3.69

3.70

3.76

Cost of interest bearing liabilities

0.53

0.52

0.47

0.42

0.41

Net interest spread (2)

3.18

3.18

3.22

3.28

3.35

Net interest margin (2)

3.30

3.29

3.32

3.36

3.44

Efficiency (1) (2) 

57.04

55.52

56.34

57.60

56.11

Average loans to average deposits

84.99

83.22

80.66

78.75

76.52

Annualized net loan charge-offs/average loans

0.08

0.12

0.20

0.30

0.25

Effective income tax rate 

26.78

27.54

26.20

25.88

26.90

Trust assets, market value at period end

$     3,660,736

$        3,623,532

$        3,625,411

$        3,650,043

$        3,843,792

(1) See non-GAAP financial measures for additional information relating to the calculation of this item.

(2) The yield on earning assets, net interest margin, net interest spread and efficiency ratios are presented on a fully 

    taxable-equivalent (FTE) and annualized basis. The FTE basis adjusts for the tax benefit of income on certain tax-exempt 

   loans and investments. WesBanco believes this measure to be the preferred industry measurement of net interest income and

   provides a relevant comparison between taxable and non-taxable amounts.

 

WESBANCO, INC.

Consolidated Selected Financial Highlights

(unaudited, dollars in thousands, except shares)

% Change

Balance sheets

June 30,

Dec. 31, 

December 31, 2015

Assets

2016

2015

% Change

2015

to June 30, 2016

Cash and due from banks

$          85,788

$          88,336

(2.9)

$                75,707

13.3

Due from banks - interest bearing

1,838

20,402

(91.0)

10,978

(83.3)

Securities:

     Trading securities, at fair value

6,919

6,721

2.9

6,451

7.3

     Available-for-sale, at fair value

1,248,016

1,587,937

(21.4)

1,403,069

(11.1)

Held-to-maturity (fair values of $1,044,644; $864,226 and $1,038,207, respectively)

997,354

848,416

17.6

1,012,930

(1.5)

Total securities

2,252,289

2,443,074

(7.8)

2,422,450

(7.0)

Loans held for sale

9,974

11,160

(10.6)

7,899

26.3

Portfolio loans:

     Commercial real estate

2,283,198

2,194,113

4.1

2,256,381

1.2

     Commercial and industrial

814,055

733,478

11.0

737,878

10.3

     Residential real estate 

1,242,015

1,241,470

0.0

1,247,800

(0.5)

     Home equity

435,187

379,740

14.6

416,889

4.4

     Consumer 

395,377

384,844

2.7

406,894

(2.8)

Total portfolio loans, net of unearned income

5,169,832

4,933,645

4.8

5,065,842

2.1

Allowance for loan losses

(43,328)

(43,419)

0.2

(41,710)

(3.9)

Net portfolio loans

5,126,504

4,890,226

4.8

5,024,132

2.0

Premises and equipment, net

110,611

111,692

(1.0)

112,203

(1.4)

Accrued interest receivable

24,588

24,739

(0.6)

25,759

(4.5)

Goodwill and other intangible assets, net

490,143

492,997

(0.6)

490,888

(0.2)

Bank-owned life insurance

152,876

154,980

(1.4)

150,980

1.3

Other assets

142,813

137,813

3.6

149,302

(4.3)

Total Assets

$    8,397,424

$   8,375,419

0.3

$         8,470,298

(0.9)

Liabilities

Deposits:

     Non-interest bearing demand

$      1,310,981

$      1,257,932

4.2

$           1,311,455

(0.0)

     Interest bearing demand

1,208,149

1,156,949

4.4

1,152,071

4.9

     Money market

890,584

989,888

(10.0)

967,561

(8.0)

     Savings deposits

1,088,032

1,075,711

1.1

1,077,374

1.0

     Certificates of deposit

1,430,353

1,778,565

(19.6)

1,557,838

(8.2)

          Total deposits

5,928,099

6,259,045

(5.3)

6,066,299

(2.3)

Federal Home Loan Bank borrowings

1,056,970

781,332

35.3

1,041,750

1.5

Other short-term borrowings

79,103

73,868

7.1

81,356

(2.8)

Junior subordinated debt owed to unconsolidated subsidiary trusts

106,196

106,196

-

106,196

-

     Total borrowings

1,242,269

961,396

29.2

1,229,302

1.1

Accrued interest payable

2,200

2,542

(13.5)

1,715

28.3

Other liabilities

60,436

57,783

4.6

50,850

18.9

Total Liabilities

7,233,004

7,280,766

(0.7)

7,348,166

(1.6)

Shareholders' Equity

Preferred stock, no par value; 1,000,000 shares authorized; 

none outstanding

-

-

-

-

-

Common stock, $2.0833 par value; 100,000,000 shares authorized in

2016 and 2015, respectively; 38,546,042;  38,546,042 and 38,546,042 shares

issued, respectively; 38,411,343; 38,519,170 and 38,459,635 shares outstanding, respectively

80,304

80,304

-

80,304

-

Capital surplus

515,156

516,990

(0.4)

516,294

(0.2)

Retained earnings

576,483

522,388

10.4

549,921

4.8

Treasury stock (134,699; 26,872 and 86,407 shares - at cost, respectively)

(3,868)

(867)

(346.1)

(2,640)

(46.5)

Accumulated other comprehensive loss

(3,097)

(21,702)

85.7

(20,954)

85.2

Deferred benefits for directors

(558)

(2,460)

77.3

(793)

29.6

Total Shareholders' Equity

1,164,420

1,094,653

6.4

1,122,132

3.8

Total Liabilities and Shareholders' Equity

$    8,397,424

$   8,375,419

0.3

$         8,470,298

(0.9)

 

WESBANCO, INC.

Consolidated Selected Financial Highlights

(unaudited, dollars in thousands, except shares)

Balance sheets

June 30,

March 31,

Assets

2016

2016

% Change

Cash and due from banks

$          85,788

$        148,128

(42.1)

Due from banks - interest bearing

1,838

19,845

(90.7)

Securities:

     Trading securities, at fair value

6,919

6,872

0.7

     Available-for-sale, at fair value

1,248,016

1,373,890

(9.2)

     Held-to-maturity (fair values of $1,044,644 and 1,042,690, respectively)

997,354

1,004,925

(0.8)

Total securities

2,252,289

2,385,687

(5.6)

Loans held for sale

9,974

4,942

101.8

     Portfolio Loans:

     Commercial real estate

2,283,198

2,304,886

(0.9)

     Commercial and industrial

814,055

768,714

5.9

     Residential real estate 

1,242,015

1,238,227

0.3

     Home equity

435,187

424,561

2.5

     Consumer 

395,377

399,997

(1.2)

Total portfolio loans, net of unearned income

5,169,832

5,136,385

0.7

Allowance for loan losses

(43,328)

(42,525)

1.9

Net portfolio loans

5,126,504

5,093,860

0.6

Premises and equipment, net

110,611

110,542

0.1

Accrued interest receivable

24,588

26,574

(7.5)

Goodwill and other intangible assets, net

490,143

490,688

(0.1)

Bank-owned life insurance

152,876

151,939

0.6

Other assets

142,813

137,176

4.1

Total Assets

$    8,397,424

$   8,569,381

(2.0)

Liabilities

Deposits:

Non-interest bearing demand

$      1,310,981

$      1,327,906

(1.3)

Interest bearing demand

1,208,149

1,225,068

(1.4)

Money market

890,584

940,244

(5.3)

Savings deposits

1,088,032

1,095,819

(0.7)

Certificates of deposit

1,430,353

1,553,855

(7.9)

     Total deposits

5,928,099

6,142,892

(3.5)

Federal Home Loan Bank borrowings

1,056,970

1,039,254

1.7

Other short-term borrowings

79,103

76,630

3.2

Junior subordinated debt owed to unconsolidated subsidiary trusts

106,196

106,196

-

Total borrowings

1,242,269

1,222,080

1.7

Accrued interest payable

2,200

2,070

6.3

Other liabilities

60,436

56,429

7.1

Total liabilities

7,233,004

7,423,471

(2.6)

Shareholders' Equity

Preferred stock, no par value; 1,000,000 shares authorized; 

     none outstanding

-

-

-

Common stock, $2.0833 par value; 100,000,000 shares authorized;

     38,546,042 and 38,546,042 shares issued, respectively;

     38,411,343 and 38,362,534 shares outstanding, respectively

80,304

80,304

(0.0)

Capital surplus

515,156

516,260

(0.2)

Retained earnings

576,483

563,592

2.3

Treasury stock (134,699 and 183,508 shares - at cost)

(3,868)

(5,335)

27.5

Accumulated other comprehensive income (loss)

(3,097)

(8,357)

62.9

Deferred benefits for directors

(558)

(554)

0.7

Total Shareholders' Equity

1,164,420

1,145,910

1.6

Total Liabilities and Shareholders' Equity

$    8,397,424

$   8,569,381

(2.0)

 

WESBANCO, INC.

Consolidated Selected Financial Highlights

(unaudited, dollars in thousands)

Average balance sheet and

net interest margin analysis

For the Three Months Ended June 30,

For the Six Months Ended June 30,

2016

2015

2016

2015

Average 

Average

Average 

Average

Average 

Average

Average 

Average

Assets

Balance

Rate

Balance

Rate

Balance

Rate

Balance

Rate

Due from banks - interest bearing

$            20,985

0.72

%

$            17,291

0.16

%

$                 38,805

0.45

%

$           19,959

0.16

%

Loans, net of unearned income (1)

5,156,789

4.11

4,902,309

4.28

5,124,942

4.12

4,725,764

4.27

Securities: (2)

    Taxable

1,718,491

2.28

1,861,123

2.16

1,744,438

2.29

1,641,531

2.26

    Tax-exempt (3)

638,746

4.37

542,654

4.60

635,773

4.39

499,102

4.68

        Total securities

2,357,237

2.84

2,403,777

2.71

2,380,211

2.85

2,140,633

2.82

Other earning assets (4)

45,354

4.72

23,515

5.29

45,577

4.43

19,993

9.38

         Total earning assets (3)

7,580,365

3.71

%

7,346,892

3.76

%

7,589,535

3.71

%

6,906,349

3.82

%

Other assets

925,437

932,695

939,226

890,051

Total Assets

$     8,505,802

$     8,279,587

$          8,528,761

$    7,796,400

Liabilities and Shareholders' Equity

Interest bearing demand deposits

$        1,230,484

0.21

%

$        1,175,022

0.17

%

$            1,209,989

0.19

%

$      1,094,115

0.17

%

Money market accounts 

915,879

0.20

1,027,245

0.19

937,846

0.19

1,005,218

0.19

Savings deposits

1,091,950

0.06

1,072,988

0.06

1,088,154

0.06

1,018,449

0.06

Certificates of deposit

1,489,764

0.70

1,848,654

0.62

1,535,061

0.69

1,744,271

0.66

    Total interest bearing deposits

4,728,077

0.33

5,123,909

0.31

4,771,050

0.32

4,862,053

0.33

Federal Home Loan Bank borrowings

1,021,642

1.19

484,505

0.79

1,031,378

1.19

361,427

0.84

Other borrowings

95,522

0.42

100,099

0.37

91,277

0.40

106,647

0.31

Junior subordinated debt

106,196

3.18

129,189

2.76

106,196

3.15

124,128

2.90

      Total interest bearing liabilities 

5,951,437

0.53

%

5,837,702

0.41

%

5,999,901

0.52

%

5,454,255

0.42

%

Non-interest bearing demand deposits

1,339,436

1,282,327

1,322,853

1,233,328

Other liabilities

58,006

59,256

57,788

107,473

Shareholders' equity

1,156,923

1,100,302

1,148,219

1,001,344

Total Liabilities and Shareholders' Equity

$     8,505,802

$     8,279,587

$          8,528,761

$    7,796,400

Taxable equivalent net interest spread

3.18

%

3.35

%

3.19

%

3.40

%

Taxable equivalent net interest margin 

3.30

%

3.44

%

3.29

%

3.49

%

(1) Gross of allowance for loan losses and net of unearned income.  Includes non-accrual and loans held for sale.

     Loan fees included in interest income on loans are $0.8 million and $0.3 million for the three months ended June 30, 2016 and 2015, respectively, and  $1.5 million and $0.7 million for the six months ended June 30, 2016 and 2015, respectively.

     Additionally, loan accretion included in interest income on loans acquired from prior acquisitions was $0.7 million and $1.1 million for the three months ended June 30, 2016 and 2015, respectively, and $1.6 million and $1.9 million 

     for the six months ended June 30, 2016 and 2015, respectively, while accretion on  interest bearing liabilities acquired from the prior acquisitions was $0.4 and $1.7 million for the three months ended June 30, 2016 and 2015,

     respectively, and $0.9 million and $1.9 million for the six months ended June 30, 2016 and 2015, respectively.

(2) Average yields on available-for-sale securities are calculated based on amortized cost.

(3) Taxable equivalent basis is calculated on tax-exempt securities using a rate of 35% for each period presented.

(4) Interest income on other earning assets includes $0.6 million of a special dividend from FHLB Pittsburgh for the six months ended June 30, 2015.

 

WESBANCO, INC.

Consolidated Selected Financial Highlights

(unaudited, dollars in thousands, except shares and per share amounts)

Quarter Ended

Statement of Income

June 30,

Mar. 31,

Dec. 31,

Sept. 30,

June 30,

Interest income

2016

2016

2015

2015

2015

Loans, including fees

$            52,697

$                52,338

$              52,080

$                51,876

$              52,316

Interest and dividends on securities:

Taxable 

9,775

10,217

10,522

10,251

10,043

Tax-exempt

4,540

4,521

4,644

4,535

4,052

Total interest and dividends on securities

14,315

14,738

15,166

14,786

14,095

Other interest income 

573

525

414

273

318

          Total interest and dividend income

67,585

67,601

67,660

66,935

66,729

Interest expense

Interest bearing demand deposits

643

507

518

517

485

Money market deposits

450

456

484

485

490

Savings deposits

165

165

165

165

163

Certificates of deposit

2,583

2,659

2,630

2,662

2,869

Total interest expense on deposits

3,841

3,787

3,797

3,829

4,007

Federal Home Loan Bank borrowings

3,031

3,068

2,353

1,650

949

Other short-term borrowings

99

82

116

89

92

Junior subordinated debt owed to unconsolidated subsidiary trusts

840

822

774

758

888

Total interest expense

7,811

7,759

7,040

6,326

5,936

Net interest income 

59,774

59,842

60,620

60,609

60,793

Provision for credit losses

1,811

2,324

2,585

1,798

2,681

Net interest income after provision for credit losses

57,963

57,518

58,035

58,811

58,112

Non-interest income

Trust fees

5,036

5,711

5,244

5,127

5,476

Service charges on deposits

4,176

3,952

4,401

4,425

4,249

Electronic banking fees

3,742

3,604

3,691

3,849

3,496

Net securities brokerage revenue

1,750

1,896

1,795

1,996

1,842

Bank-owned life insurance

942

973

1,598

1,021

989

Net gains on sales of mortgage loans

683

548

612

779

407

Net securities gains

585

1,111

880

47

-

Net gain / (loss) on other real estate owned and other assets

214

(18)

189

(18)

152

Other income

2,463

1,616

1,616

960

1,461

Total non-interest income

19,591

19,393

20,026

18,186

18,072

Non-interest expense

Salaries and wages

19,731

19,180

19,872

19,832

19,300

Employee benefits

7,332

7,077

6,745

6,028

6,807

Net occupancy

3,220

3,591

3,336

3,533

3,243

Equipment 

3,402

3,428

3,506

3,731

3,017

Marketing

1,608

973

1,425

1,514

1,715

FDIC insurance 

1,099

1,166

1,093

1,064

1,040

Amortization of intangible assets

697

730

811

815

944

Restructuring and merger-related expense

694

-

48

185

1,115

Other operating expenses  

9,577

9,198

10,058

10,279

9,408

Total non-interest expense

47,360

45,343

46,894

46,981

46,589

Income before provision for income taxes

30,194

31,568

31,167

30,016

29,595

Provision for income taxes 

8,085

8,694

8,165

7,768

7,962

Net Income

$                        22,109

$                22,874

$              23,002

$                22,248

$              21,633

Taxable equivalent net interest income

$                       62,219

$               62,276

$             63,121

$               63,051

$             62,975

Per common share data

Net income per common share - basic

$                            0.58

$                    0.60

$                  0.60

$                    0.58

$                  0.56

Net income per common share - diluted

$                            0.58

$                    0.60

$                  0.60

$                    0.58

$                  0.56

Dividends declared

$                            0.24

$                    0.24

$                  0.23

$                    0.23

$                  0.23

Book value (period end)

$                          30.31

$                  29.87

$                29.18

$                  28.97

$                28.42

Tangible book value (period end) (1)

$                          17.64

$                  17.17

$                16.51

$                  16.27

$                15.72

Average common shares outstanding - basic

38,373,610

38,386,983

38,507,772

38,523,593

38,472,229

Average common shares outstanding - diluted

38,410,393

38,402,316

38,538,771

38,556,995

38,531,700

Period end common shares outstanding

38,411,343

38,362,534

38,459,635

38,517,542

38,519,170

Full time equivalent employees

1,650

1,624

1,633

1,637

1,667

(1) See non-GAAP financial measures for additional information relating to the calculation of this item.

WESBANCO, INC.

Consolidated Selected Financial Highlights

(unaudited, dollars in thousands)

Quarter Ended

June 30,

Mar. 31,

Dec. 31,

Sept. 30,

June 30,

Asset quality data

2016

2016

2015

2015

2015

Non-performing assets:

Troubled debt restructurings - accruing

$           8,979

$           9,550

$         11,548

$         12,030

$         12,958

Non-accrual loans:

Troubled debt restructurings

4,121

4,517

4,617

12,661

13,140

Other non-accrual loans

28,334

29,343

28,764

28,633

35,064

    Total non-accrual loans

32,455

33,860

33,381

41,294

48,204

    Total non-performing loans 

41,434

43,410

44,929

53,324

61,162

Other real estate and repossessed assets

4,481

5,329

5,825

6,062

6,168

Total non-performing assets

$         45,915

$         48,739

$         50,754

$         59,386

$         67,330

Past due loans (1):

Loans past due 30-89 days

$         10,392

$         11,888

$         11,005

$         12,422

$         10,320

Loans past due 90 days or more

2,263

4,186

3,126

6,079

2,471

Total past due loans

$         12,655

$         16,074

$         14,131

$         18,501

$         12,791

Criticized and classified loans (2):

Criticized loans

$         26,543

$         31,410

$         26,298

$         32,253

$         28,280

Classified loans

52,789

53,182

53,408

49,204

54,645

Total criticized and classified loans

$         79,332

$         84,592

$         79,706

$         81,457

$         82,925

Loans past due 30-89 days / total portfolio loans

0.20

%

0.23

%

0.22

%

0.25

%

0.21

%

Loans past due 90 days or more / total portfolio loans

0.04

0.08

0.06

0.12

0.05

Non-performing loans / total portfolio loans

0.80

0.85

0.89

1.08

1.24

Non-performing assets/total portfolio loans, other

real estate and repossessed assets

0.89

0.95

1.00

1.20

1.36

Non-performing assets / total assets

0.55

0.57

0.60

0.70

0.80

Criticized and classified loans / total portfolio loans

1.53

1.65

1.57

1.65

1.68

Allowance for loan losses

Allowance for loan losses

$         43,328

$         42,525

$         41,710

$         41,624

$         43,419

Provision for credit losses

1,811

2,324

2,585

1,798

2,681

Net loan and deposit account overdraft charge-offs

1,013

1,532

2,516

3,768

3,108

Annualized net loan charge-offs /average loans

0.08

%

0.12

%

0.20

%

0.30

%

0.25

%

Allowance for loan losses / total portfolio loans

0.84

%

0.83

%

0.82

%

0.84

%

0.88

%

Allowance for loan losses / non-performing loans

1.05

x

0.98

x

0.93

x

0.78

x

0.71

x

Allowance for loan losses / non-performing loans and

loans past due 

0.80

x

0.71

x

0.71

x

0.58

x

0.59

x

Quarter Ended

June 30,

Mar. 31,

Dec. 31,

Sept. 30,

June 30,

2016

2016

2015

2015

2015

Capital ratios

Tier I leverage capital

9.71

%

9.46

%

9.38

%

9.39

%

9.29

%

Tier I risk-based capital

13.62

13.30

13.35

13.68

13.47

Total risk-based capital

14.40

14.06

14.11

14.47

14.30

Common equity tier 1 capital ratio (CET 1)

11.88

11.58

11.66

11.92

11.71

Average shareholders' equity to average assets

13.60

13.32

13.24

13.20

13.29

Tangible equity to tangible assets (3)

8.56

8.15

7.95

7.87

7.68

(1) Excludes non-performing loans.

(2) Criticized and classified loans may include loans that are also reported as non-performing or past due.

(3) See non-GAAP financial measures for additional information relating to the calculation of this ratio.

 

NON-GAAP FINANCIAL MEASURES

The following non-GAAP financial measures used by WesBanco provide information useful to investors in understanding WesBanco's operating performance and trends, and facilitate comparisons with the performance of WesBanco's peers. The following tables summarize the non-GAAP financial measures derived from amounts reported in WesBanco's financial statements.

Three Months Ended

Year to Date 

June 30,

Mar. 31,

Dec. 31,

Sept. 30,

June 30,

June 30,

(unaudited, dollars in thousands, except shares and per share amounts)

2016

2016

2015

2015

2015

2016

2015

Return on average tangible equity:

Net income (annualized)

$               88,922

$           91,999

$           91,258

$           88,267

$           86,770

$       90,458

$        71,612

Plus: amortization of intangibles (annualized) (1)

1,822

1,908

2,091

2,102

2,462

1,865

1,979

Net income before amortization of intangibles (annualized)

90,744

93,907

93,349

90,369

89,232

92,323

73,591

Average total shareholders' equity

1,156,923

1,139,514

1,124,759

1,108,616

1,100,302

1,148,219

1,001,344

Less: average goodwill and other intangibles, net of def. tax liability

(487,085)

(487,210)

(488,677)

(488,726)

(447,709)

(487,148)

(394,957)

Average tangible equity

$             669,838

$         652,304

$         636,082

$         619,890

$         652,593

$     661,071

$      606,387

Return on average tangible equity

13.55%

14.40%

14.68%

14.58%

13.67%

13.97%

12.14%

Efficiency ratio:

Non-interest expense

$               47,360

$           45,343

$           46,894

$           46,981

$           46,589

$       92,703

$      100,047

Less: restructuring and merger-related expense

(694)

-

(48)

(185)

(1,115)

(694)

(10,848)

Non-interest expense excluding restructuring and merger-related expense

46,666

45,343

46,846

46,796

45,474

92,009

89,199

Net interest income on a fully taxable equivalent basis

62,219

62,276

63,121

63,051

62,975

124,494

119,841

Non-interest income

19,591

19,393

20,026

18,186

18,072

38,984

36,254

Net interest income on a fully taxable equivalent basis plus non-interest income

$               81,810

$           81,669

$           83,147

$           81,237

$           81,047

$     163,478

$      156,095

Efficiency Ratio

57.04%

55.52%

56.34%

57.60%

56.11%

56.28%

57.14%

Net Income, excluding after-tax merger-related expenses:

Net income 

$               22,109

$           22,874

$           23,002

$           22,248

$           21,633

$       44,982

$        35,512

Add: After-tax merger-related expenses (1)

451

-

31

120

725

451

7,051

Net income, excluding after-tax merger-related expenses

$               22,560

$           22,874

$           23,033

$           22,368

$           22,358

$       45,433

$        42,563

Net Income, excluding after-tax merger-related expenses per diluted share:

Net income per diluted share

$                   0.58

$               0.60

$               0.60

$               0.58

$               0.56

$           1.17

$            0.97

Add: After-tax merger-related expenses per diluted share (1)

0.01

-

-

-

0.02

0.01

0.20

Net income, excluding after-tax merger-related expenses per diluted share

$                   0.59

$               0.60

$               0.60

$               0.58

$               0.58

$           1.18

$            1.17

Period End

June 30,

Mar. 31,

Dec. 31,

Sept. 30,

June 30,

2016

2016

2015

2015

2015

Tangible book value:

Total shareholders' equity

$          1,164,420

$      1,145,910

$      1,122,132

$      1,115,742

$      1,094,653

Less:  goodwill and other intangible assets, net of def. tax liability

(486,913)

(487,267)

(487,270)

(488,893)

(488,949)

Tangible equity

677,507

658,643

634,862

626,849

605,704

Common shares outstanding

38,411,343

38,362,534

38,459,635

38,517,542

38,519,170

Tangible book value

$                 17.64

$             17.17

$             16.51

$             16.27

$             15.72

Tangible equity to tangible assets:

Total shareholders' equity

$          1,164,420

$      1,145,910

$      1,122,132

$      1,115,742

$      1,094,653

Less:  goodwill and other intangible assets, net of def. tax liability

(486,913)

(497,267)

(487,270)

(488,893)

(488,949)

Tangible equity

677,507

658,643

634,862

626,849

605,704

Total assets

8,397,424

8,569,381

8,470,298

8,452,430

8,375,419

Less:  goodwill and other intangible assets, net of def. tax liability

(486,913)

(487,267)

(487,270)

(488,893)

(488,949)

Tangible assets

$          7,910,511

$      8,082,114

$      7,983,028

$      7,963,537

$      7,886,470

Tangible equity to tangible assets

8.56%

8.15%

7.95%

7.87%

7.68%

(1) Tax effected at 35%.

 

 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/wesbanco-announces-second-quarter-2016-net-income-300300948.html

SOURCE WesBanco, Inc.



Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

Press Releases

Related Entities

Dividend, FDIC, Earnings, Definitive Agreement